[APM] YoY TTM Result on 30-Sep-2021 [#3]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
19-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -270.19%
YoY- -267.15%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 1,924,878 1,685,196 1,167,778 1,151,245 1,493,223 1,279,325 1,201,694 8.16%
PBT 89,727 66,355 3,112 17,900 76,352 74,880 75,895 2.82%
Tax -20,829 -16,294 -13,432 -9,685 -15,703 -20,621 -25,287 -3.17%
NP 68,898 50,061 -10,320 8,215 60,649 54,259 50,608 5.27%
-
NP to SH 46,494 34,708 -24,860 -6,771 38,059 34,204 41,403 1.95%
-
Tax Rate 23.21% 24.56% 431.62% 54.11% 20.57% 27.54% 33.32% -
Total Cost 1,855,980 1,635,135 1,178,098 1,143,030 1,432,574 1,225,066 1,151,086 8.28%
-
Net Worth 1,327,404 1,307,854 1,276,575 1,241,386 1,247,819 1,222,393 1,200,891 1.68%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 27,369 27,369 13,684 9,779 23,469 26,403 28,360 -0.59%
Div Payout % 58.87% 78.86% 0.00% 0.00% 61.67% 77.20% 68.50% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 1,327,404 1,307,854 1,276,575 1,241,386 1,247,819 1,222,393 1,200,891 1.68%
NOSH 201,600 201,600 201,600 201,600 201,600 201,600 201,600 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 3.58% 2.97% -0.88% 0.71% 4.06% 4.24% 4.21% -
ROE 3.50% 2.65% -1.95% -0.55% 3.05% 2.80% 3.45% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 984.62 862.02 597.35 588.89 763.47 654.11 614.41 8.17%
EPS 23.78 17.75 -12.72 -3.46 19.46 17.49 21.17 1.95%
DPS 14.00 14.00 7.00 5.00 12.00 13.50 14.50 -0.58%
NAPS 6.79 6.69 6.53 6.35 6.38 6.25 6.14 1.69%
Adjusted Per Share Value based on latest NOSH - 201,600
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 954.80 835.91 579.25 571.05 740.69 634.59 596.08 8.16%
EPS 23.06 17.22 -12.33 -3.36 18.88 16.97 20.54 1.94%
DPS 13.58 13.58 6.79 4.85 11.64 13.10 14.07 -0.58%
NAPS 6.5843 6.4874 6.3322 6.1577 6.1896 6.0635 5.9568 1.68%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 2.06 1.77 2.18 1.70 2.34 3.30 3.69 -
P/RPS 0.21 0.21 0.36 0.29 0.31 0.50 0.60 -16.04%
P/EPS 8.66 9.97 -17.14 -49.08 12.03 18.87 17.43 -10.99%
EY 11.55 10.03 -5.83 -2.04 8.32 5.30 5.74 12.35%
DY 6.80 7.91 3.21 2.94 5.13 4.09 3.93 9.56%
P/NAPS 0.30 0.26 0.33 0.27 0.37 0.53 0.60 -10.90%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 20/11/23 21/11/22 19/11/21 19/11/20 22/11/19 16/11/18 20/11/17 -
Price 2.12 1.81 2.21 1.91 2.03 3.20 3.65 -
P/RPS 0.22 0.21 0.37 0.32 0.27 0.49 0.59 -15.15%
P/EPS 8.91 10.19 -17.38 -55.15 10.43 18.30 17.24 -10.41%
EY 11.22 9.81 -5.75 -1.81 9.59 5.47 5.80 11.61%
DY 6.60 7.73 3.17 2.62 5.91 4.22 3.97 8.83%
P/NAPS 0.31 0.27 0.34 0.30 0.32 0.51 0.59 -10.16%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment